Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $91,539 initial cash invested.
-15%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,120
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,120 income − $3,264 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,539
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$3,264
Mortgage P&I
102%
$2,166
Property Taxes
19%
$394
Home Insurance
7%
$153
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0